Great Off Market SFH Block 4bd Or 2ba Investor Special

  • maison
    1966 square_feet
    bedroom 4 chambres
    bathroom 2 thermes
  • Sale & Rent
    $35,000
    statut : disponible
    année de construction : 1973
 description
 Rehab Work Needed
 Services généraux
 distance
Carte de localisation
Galerie d'images

 résumé

vue d'ensemble
Great Off Market SFH Block 4bd Or 2ba Investor Special Sale & Rent
$35,000
Property ID: FL191071949
adresse: Login to View
ville: Ocala
Etat / Province: FL
Code postal: 34471
pays: USA


Rental Analysis

+ Purchase Price: $35,000
+ Purchase Closing Cost: $1,050
+ Rehab Cost: $10,000
Total Acquisition Cost: $46,050


Monthly Rent: $1,100
+ Annual Potential Rent: $13,200
- Vacancy (3%): $396
Annual Gross Income: $12,804
Annual Gross ROI: 27.8%


Flip Analysis

+ Purchase Price: $35,000
+ Purchase Closing Cost: $1,050
+ Rehab Cost: $25,000
Total Acquisition Cost: $61,050


+ Selling closing cost: $2,400
+ Agent Commision : $2,400
Total Holding Cost: $4,800


Total Flip Cost: $65,850
Projected ARV: $80,000
Net Income (Profit): $14,150
CAP Rate: 21.49%

 message

9 + 2 = ?